BNBCalc Short Term Rental Investment Analysis Yalı, 1671. Sk., Karşıyaka/İzmir, Türkiye

3 bed • 2 bath • 5 guests • $165,000

BNB

Calc

Report by:

atakandayan@live.com

Annual Revenue

$4,259

Profit (Cash Flow)

-$20,505

Cap Rate

-5.7%

Annual Revenue

$4,259

AirDNA projects $48/night at 39% occupancy ($6,837).

BNB Calc projects a 53% occupancy rate, $22 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-44.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,505	-$41,010	-$61,515	-$82,021	-$102,526	-$205,052	-$615,158
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,620	$3,341	$5,169	$7,108	$9,168	$21,534	$132,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$4,950	$10,048	$15,299	$20,708	$26,280	$56,746	$235,498
Total Return	$19,065	$5,379	-$8,046	-$21,203	-$34,077	-$93,771	-$214,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-44.14%

Cap Rate

-5.68%

Return on Investment

-29.99%

Yalı İzmir

3 bed • 2 bath • 5 guests

Purchase Price

$4,259

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$20,505

Profit

Revenue

$4,259

Operating Expenses

$13,634

Operating Income

-$9,375

Mortgage & Taxes

$11,130

Profit (Cash Flow)

-$20,505

$46,450

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$8,500

Closing Costs

$4,950

Total

$46,450

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-44.14%

Cap Rate

-5.68%

Return on Investment

-29.99%